RE: RE: FUNDING2 Dec 2023 21:58
The 29/11 RNS stated…
“The receipt of payments under the Contract would result in Ethernity having received total cash collections from its customer base of between $4.5 million and $4.7 million for FY 2023”
And
“This Contract, together with other ongoing contracts generated during Q4, will result in an expected cash collection during Q4 2023 of between $1.5m to $1.7m. As a result, I am optimistic for the future prospects of the Company".”
We can calculate cash collection H1 23.
Opening debtors were $1.299m, closing debtors were $1.466m and revenue was $1.399m. So H 1 cash collection was $1.399m less $1.466m plus $1.299m. So cash collection was $1.232m
We know first nine month cash collection was $3m so Q3 cash collection was $1.768m
Q4 cash collection is anticipated to be $1.5m to $1.7m
Q3 $1.768m included $1.5m of Tarana order plus $268k others
Q4 $1.5m to $1.7m includes $550k from the 2/11 contract and $800k from the 29/11 contract so totals $1.35m plus between $150k and $350k others
Therefore DL is hardly including any revenue or cash in his forecasts except what we know about. The G2 and UEP OEM revenue anticipated for Q4 23 and Q1 24 are not included in full. Maybe a part.
Therefore quarterly cash receipts 2023 were
Q1 23 $612k
Q2 23 $612k
Q3 23 $1,768k
Q4 23 $1,500k to $1,750k
Quarterly cash overhead costs are around now $1,500k having been $2,300k Q1 and Q2 23.
So amazingly, it seems to me that the company, thanks to the two recent November contracts has made that jump to being cash generative!
If we assume Tarana orders arriving in cash in Q1 24 and completing the G2 development and UEP Europe developments then Q1 24 is the same and then a strong Q2 24 and it will be a whole year of cash generation.